Pantages Capital Acquisition Corp (PGAC) Valuation | Quantisight AI

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

—

Levered DCF

—

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

1.99

Grey zone

Rating

C

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024
P/E	45.04×	-121.02×
P/B	1.29×	0.12×
P/S	0×	-192.13×
EV / EBITDA	-112.76×	-27.65×
Gross margin	0.0%	100.0%
Operating margin	0.0%	658.9%
Net margin	0.0%	158.7%
Current ratio	0.35×	4.24×
Debt / equity	0.01×	0×
Interest coverage	0×	0×
Dividend yield	0.0%	0.0%
Payout ratio	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024
Return on equity	2.9%	-0.1%
Return on invested capital	-1.1%	-0.4%
Return on assets	2.8%	-0.1%
Free cash flow yield	-0.9%	-1.4%
Earnings yield	2.2%	-0.8%
Enterprise value	$114.7M	$9.8M
Net debt / EBITDA	-0.52×	1.5×
Cash conversion cycle (days)	0	0